Home › 39 Woodland St, Worcester MA 01610 › Analyze

Property Analyzer

39 Woodland St, Worcester MA 01610 — $599,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$30,414/yr
Cap rate5.1%
GRM9.3
Loan amount$449,999
Mortgage (P&I)$2,994/mo
Annual cash flow$-5,512
Cash-on-cash return-3.7%
DSCR0.85

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing